Flat
M50
3 beds
2 baths
Michigan Towers, 9 Michigan Avenue, Salford M50
North West, England · M50
View property listing
Initial Investment
£128,132First YearProfit From Rental Income
£30,307
↗ 24%After 5 Years
Change In Property Value
£102,765
↗ 26%After 5 Years
Return On Investment
104%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,536 | £28,964 | £29,688 | £30,430 | £31,343 | £148,962 |
| Total Expenses | £22,035 | £22,155 | £22,299 | £22,447 | £22,610 | £111,546 |
| Profit Before Tax | £6,501 | £6,809 | £7,389 | £7,983 | £8,733 | £37,416 |
| Profit After Tax | £5,266 | £5,515 | £5,985 | £6,466 | £7,074 | £30,307 |
| Change In Property Value | £11,969 | £12,328 | £23,279 | £26,791 | £28,399 | £102,765 |
| Net Return | £17,234 | £17,843 | £29,263 | £33,258 | £35,473 | £133,072 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change